Download as pdf or txt
Download as pdf or txt
You are on page 1of 5

Kathleen L.

Verzosa BSA-3
BUSITAX SC: 289

ESTATE TAX

Car Donated by the decedent to his driver Kevin


1,500,000

Yacht 15,000,000

House and Lot – Calbayog, Philippines 8,000,000


(Permanent Residence)
Vacation House - Canada 50,000,000

15 cars 150,000,000

Interest in different establishments 500,000,000

Cash in Bank 250,000,000

Condominium Units 100,000,000

Other Personal Properties 100,000,000

Proceeds from insurance 50,000,000

Receivables 2,000,000

Total Gross Estate P 1,226,500,000

Less: Allowable Deductions

Claim against the estate (5,000,000)

Claim against insolvent persons (2,000,000)

Net Estate before special deductions 1,224,500,000

Special deductions:

Family Home (8,000,000)

Standard Deductions (5,000,000)

Net taxable estate 1,211,500,000

Tax Rate x 6%

Estate Tax Due P72,690,000


VAT

Output Vat

Regular Sales (See Schedule 1) P17,040,000


Government Sales 1,200,000
(10,000,000x12%)
Effectively zero-related sales 0
(50,000,000 x 0%)
Vat-Exempt Sales 0
Total Output VAT P18,240,000
Input Vat
Vatable Transactions (See schedule P24,903,346
2)
Standard Input Vat-Government 700,000
Sales
(10,000,000x7%)
Zero-rated sales (See schedule 4) 3,022,305
Total Input VAT 28625,651
VAT Payable (10,385,651)
Final withholding VAT (500,000)
(10,000,000x5%)
Net VAT Payable/(refundable) P (10,885,651)

Schedule 1:
OUTPUT VAT FOR REGULAR SALES
Sale of Merchandise Inventory P100,000,000
Sale of Beagles and Rottweiler 30,000,000
Sale of roasted chicken (for dine-in) 10,000,000
Gardening Services 2,000,000
Total 142,000,000
VAT rate 12%
Output VAT P 17,040,000

Schedule 2:
INPUT VAT FOR VATABLE TRANSACTIONS
Purchases for Regular Sales P 6,000,000
(50,000,000x12%)
Importation (P157,000,000x12%) 18,840,000
Allocated Input VAT on the purchases and 63,346
services
common to all tranactions (See schedule 6)
Total Input VAT (Regular Sales) P 24,903,346
Schedule 3:
INPUT VAT FOR GOVERNMENT SALES
Purchases for government sales P 360,000
(3,000,000x12%)
Allocated Input VAT on the 4,461
purchases and services common to
all transactions (see
schedule 6)
Total Input VAT (Government) P 364,461

Schedule 4:
INPUT VAT FOR ZERO-RATED SALES
Purchases for effectively zero-related sales P 3,000,000
(25,000,000x12%)
Allocated Input VAT on the 22,305
purchases and services common to
all transactions (see
schedule 6)
Total Input VAT (Zero-Rated Sales) P 3,022,305

Schedule 5:
INPUT VAT FOR VAT-EXEMPT SALES & IMPORTATION
Purchases for VAT-exempt sales P 240,000
(2,000,000x12%)
VAT-exempt importations (12,000,000 x 12%) 1,440,000
Allocated input VAT on the purchases and 29,888
services
common to all transactions (see schedule 6)
Total Input VAT (VAT-exempt Sales) P 1,709,888

Schedule 6:

Total Input Vat on purchases and services P 120, 000


common to all transactions (P1,000,000 x
12%)
Government Sales 4,461
Effectively zero-related sales (120,000 x 22,303
50/269)
Vat-exempt sales (120,000 x 67/269) P 29,888
Output
VAT
Effectively zero-related sales P0
(P50,000,000 x 0%)
Input
VAT
Zero-rated sales (see schedule 4) (3,022,305)
Input VAT available for refund (3,022,305)
OPT
Common Carrier’s Tax P 21,000
Gross Receipts Tax 6,100
Amusement Tax 18,000
Tax on winnings 10,000
Total Business Tax P 55, 100

Exhibit A
Gross Receipts from:
Transport of goods 100,000
Transport of passenger 200,000
Transport of cargoes 400,000
Total 700,000
Tax rate 3%
Common Carrier’s Tax P 21,000

Exhibit B
Rent Income (P 30,000 x 7%) P 2,100
Dividend Income from a domestic 0
corporation
(80, 000 x 0%)
Interest Income from:
5 years loan (50,000 x 5%) 2,500
2 years loan (20,000 x 5%) 1,000
1 year loan (10,000 x 5%) 500
Total Gross Receipt P 6,100

Exhibit C
Gross Receipts from Cockpit Operation P 100,000
Tax Rate 18%
Amusement Tax P 18,000

Exhibit D
Horseracing Winnings P 100,000
Tax rate 10%
Tax on winnings P 10,000

You might also like